The Discounted Cash Flow (DCF) valuation of Walmart Inc (WMT) is 225.12 USD. With the latest stock price at 117.85 USD, the upside of Walmart Inc based on DCF is 91.0%.
Based on the latest price of 117.85 USD and our DCF valuation, Walmart Inc (WMT) is a buy. buying Walmart stocks now will result in a potential gain of 91.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.0% | 6.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 145.81 - 508.02 | 225.12 |
| Upside | 23.7% - 331.1% | 91.0% |